[ORNA] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
25-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -3.42%
YoY- 36.56%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 236,828 277,762 237,089 227,152 227,285 213,793 146,402 8.34%
PBT 10,157 14,242 9,446 10,304 7,793 7,882 8,184 3.66%
Tax -2,540 -3,665 -1,084 -897 -933 -1,156 -1,438 9.94%
NP 7,617 10,577 8,362 9,406 6,860 6,726 6,745 2.04%
-
NP to SH 7,430 10,394 8,233 9,238 6,765 6,553 6,585 2.03%
-
Tax Rate 25.01% 25.73% 11.48% 8.71% 11.97% 14.67% 17.57% -
Total Cost 229,210 267,185 228,726 217,745 220,425 207,066 139,657 8.60%
-
Net Worth 133,396 128,326 118,749 114,107 106,900 102,364 100,888 4.76%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 133,396 128,326 118,749 114,107 106,900 102,364 100,888 4.76%
NOSH 74,109 74,176 74,218 75,070 75,281 75,267 75,289 -0.26%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 3.22% 3.81% 3.53% 4.14% 3.02% 3.15% 4.61% -
ROE 5.57% 8.10% 6.93% 8.10% 6.33% 6.40% 6.53% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 319.57 374.46 319.45 302.59 301.91 284.04 194.45 8.62%
EPS 10.03 14.01 11.09 12.31 8.99 8.71 8.75 2.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.73 1.60 1.52 1.42 1.36 1.34 5.03%
Adjusted Per Share Value based on latest NOSH - 75,034
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 318.93 374.06 319.28 305.90 306.08 287.91 197.16 8.34%
EPS 10.01 14.00 11.09 12.44 9.11 8.83 8.87 2.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7964 1.7281 1.5992 1.5367 1.4396 1.3785 1.3586 4.76%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.91 1.10 0.58 0.47 0.485 0.37 0.41 -
P/RPS 0.28 0.29 0.18 0.16 0.16 0.13 0.21 4.90%
P/EPS 9.08 7.85 5.23 3.82 5.40 4.25 4.69 11.63%
EY 11.02 12.74 19.13 26.18 18.53 23.53 21.33 -10.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.64 0.36 0.31 0.34 0.27 0.31 8.64%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 17/11/15 18/11/14 18/11/13 25/10/12 18/11/11 24/11/10 18/11/09 -
Price 1.23 1.05 0.665 0.74 0.47 0.37 0.35 -
P/RPS 0.38 0.28 0.21 0.24 0.16 0.13 0.18 13.25%
P/EPS 12.27 7.49 5.99 6.01 5.23 4.25 4.00 20.52%
EY 8.15 13.35 16.68 16.63 19.12 23.53 24.99 -17.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.61 0.42 0.49 0.33 0.27 0.26 17.37%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment